In ₹ Crore except Per Share 12 Months Ending | Q4 FY23 31/03/2023 | Q1 FY24 30/06/2023 | Q2 FY24 30/09/2023 | Q3 FY24 31/12/2023 | Q4 FY24 31/03/2024 | Q1 FY25 30/06/2024 | Q2 FY25 30/09/2024 | Q3 FY25 31/12/2024 | Q4 FY25 31/03/2025 | Q1 FY26 30/06/2025 | Q2 FY26 30/09/2025 | Q3 FY26 31/12/2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 223.3 | 178.2 | 194.0 | 155.3 | 184.4 | 210.9 | 211.1 | 213.1 | 228.2 | 255.5 | 244.5 | 237.5 | |
| Other Income | 2.2 | 0.3 | 0.5 | 0.4 | 0.6 | 0.1 | 1.3 | 0.2 | 0.2 | 0.0 | 0.1 | 0.0 | |
| Total Income | 225.5 | 178.4 | 194.5 | 155.7 | 185.0 | 210.9 | 212.4 | 213.3 | 228.4 | 255.5 | 244.6 | 237.5 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 153.0 | 117.0 | 132.2 | 96.6 | 131.4 | 152.3 | 158.2 | 160.4 | 170.8 | 183.5 | 172.8 | 164.3 | |
| + Changes in Inventories | 6.8 | 10.0 | 0.5 | 12.3 | -0.3 | -1.8 | -3.3 | -6.7 | -8.1 | 2.6 | -1.1 | 6.7 | |
| + Employee Benefit Expense | 6.6 | 7.0 | 7.3 | 5.9 | 6.4 | 7.2 | 7.9 | 8.1 | 8.1 | 8.2 | 8.3 | 8.4 | |
| + Finance Costs | 8.0 | 7.7 | 7.8 | 8.0 | 8.1 | 8.9 | 9.6 | 9.8 | 10.0 | 10.2 | 11.1 | 11.4 | |
| + Depreciation & Amortisation | 7.4 | 6.4 | 6.5 | 6.6 | 6.5 | 7.1 | 7.2 | 7.2 | 7.1 | 7.5 | 7.6 | 5.5 | |
| + Other Expenses | 44.0 | 31.7 | 35.2 | 26.4 | 33.4 | 34.3 | 33.5 | 34.1 | 40.1 | 41.0 | 42.2 | 39.9 | |
| Total Expenses | 225.8 | 179.8 | 189.5 | 155.8 | 185.5 | 208.1 | 213.1 | 213.0 | 227.9 | 253.0 | 240.9 | 236.1 | |
| EBITDA | 12.9 | 12.5 | 18.8 | 14.0 | 13.5 | 18.8 | 14.9 | 17.1 | 17.4 | 20.2 | 22.3 | 18.3 | |
| EBIT | 5.6 | 6.0 | 12.3 | 7.4 | 7.0 | 11.7 | 7.7 | 9.9 | 10.3 | 12.7 | 14.6 | 12.8 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | -0.2 | -1.4 | 5.0 | -0.2 | -0.5 | 2.9 | -0.7 | 0.2 | 0.5 | 2.5 | 3.6 | 1.5 | |
| Pretax Income | -0.2 | -1.4 | 5.0 | -0.2 | -0.5 | 2.9 | -0.7 | 0.2 | 0.5 | 2.5 | 3.6 | 1.5 | |
| + Current Tax | -0.4 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Deferred Tax | 0.3 | -0.3 | 0.8 | -0.2 | -0.9 | 0.0 | -0.3 | -0.3 | 0.5 | -0.2 | -0.2 | -1.4 | |
| Tax Expense | -0.1 | -0.3 | 0.8 | -0.1 | -0.9 | 0.0 | -0.3 | -0.3 | 0.5 | -0.2 | -0.2 | -1.4 | |
| Net Income | -0.2 | -1.1 | 4.1 | -0.1 | 0.5 | 2.8 | -0.4 | 0.5 | -0.0 | 2.7 | 3.8 | 2.9 | |
| + Net Income — Continuing Ops | -0.2 | -1.1 | 4.1 | -0.1 | 0.5 | 2.8 | -0.4 | 0.5 | -0.0 | 2.7 | 3.8 | 2.9 | |
| + Other Comprehensive Income | -3.1 | 0.0 | 0.0 | 0.0 | 3.1 | 0.0 | 0.0 | 0.0 | 16.7 | 0.0 | 0.0 | 0.0 | |
| Total Comprehensive Income | -3.3 | -1.1 | 4.1 | -0.1 | 3.5 | 2.8 | -0.4 | 0.5 | 16.7 | 2.7 | 3.8 | 2.9 | |
| Per Share | |||||||||||||
| Basic EPS | -0.01 | -0.04 | 0.16 | 0.00 | 0.02 | 0.11 | -0.02 | 0.02 | 0.00 | 0.11 | 0.15 | 0.11 | |
| Diluted EPS | -0.01 | -0.04 | 0.16 | 0.00 | 0.02 | 0.11 | -0.02 | 0.02 | 0.00 | 0.11 | 0.15 | 0.11 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | — | — | 16.7 | 0.0 | 0.0 | 0.0 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | — | — | -16.7 | 0.0 | 0.0 | 0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | 3.1 | 0.0 | 0.0 | 0.0 | -3.1 | 0.0 | 0.0 | 0.0 | — | — | — | — | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | -0.01 | -0.04 | 0.16 | 0.00 | 0.02 | 0.11 | -0.02 | 0.02 | 0.00 | 0.11 | 0.15 | 0.11 | |
| Diluted EPS — Continuing Operations | -0.01 | -0.04 | 0.16 | 0.00 | 0.02 | 0.11 | -0.02 | 0.02 | 0.00 | 0.11 | 0.15 | 0.11 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 63.5 | 51.2 | 61.3 | 46.4 | 53.3 | 60.3 | 56.3 | 59.3 | 65.6 | 69.4 | 72.8 | 66.5 | |
| Gross Margin % | 28.44 | 28.72 | 31.62 | 29.87 | 28.91 | 28.60 | 26.65 | 27.83 | 28.73 | 27.16 | 29.76 | 28.00 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | -0.2 | -1.4 | 5.0 | -0.2 | -0.5 | 2.9 | -0.7 | 0.2 | 0.5 | 2.5 | 3.6 | 1.5 | |
| Net Income Adj (tax-effected) | -0.2 | -1.1 | 4.1 | -0.1 | 0.5 | 2.8 | -0.4 | 0.5 | -0.0 | 2.7 | 3.8 | 2.9 | |
| EPS Adj | -0.01 | -0.04 | 0.16 | 0.00 | 0.02 | 0.11 | -0.02 | 0.02 | 0.00 | 0.11 | 0.15 | 0.11 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Paid Up Equity Capital | 25.7 | 25.7 | 25.7 | 25.7 | 25.7 | 25.7 | 25.7 | 25.7 | 25.7 | 25.7 | 25.7 | 25.7 | |